Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo Stock Exchange  >  Kura Sushi,Inc.    2695   JP3268200007

KURA SUSHI,INC.

(2695)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period October 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 122 766 132 499 136 134 147 570 157 997 168 382
EBITDA 9 888 10 526 9 526 12 460 14 337 12 997
Operating profit (EBIT) 6 341 6 875 5 475 6 891 7 831 8 499
Pre-Tax Profit (EBT) 6 880 7 443 5 876 7 932 9 353 9 856
Net income 4 884 5 130 3 766 4 637 5 278 5 723
P/E ratio 20,5x 25,2x 23,9x 16,5x 14,5x 13,4x
EPS ( JPY ) 247 260 191 235 267 290
Dividend per Share ( JPY ) 30,0 30,0 40,0 45,0 46,7 38,7
Yield 0,59% 0,46% 0,88% 1,16% 1,20% 1,00%
Reference price ( JPY ) 5 080,000 6 540,000 4 565,000 3 875,000 3 875,000 3 875,000
Announcement Date 12/13/2017
12:00am
12/13/2018
12:00am
12/12/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period October 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 8 294 11 725 16 295 17 306 19 493 22 434
Operating income (EBITDA) 9 888 10 526 9 526 12 460 14 337 12 997
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 4 434 3 783 5 586 6 637 7 043 6 467
Free Cash Flow (FCF) 3 162 5 802 2 024 3 348 3 253 3 864
Book Value Per Share (BVPS) ( JPY ) 1 754 1 984 2 228 2 494 2 715 2 936
Cash Flow per Share ( JPY ) 427 445 396 505 582 519
Announcement Date 12/13/2017
12:00am
12/13/2018
12:00am
12/12/2019
12:00am
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 76 504 M JPY -
Entreprise Value (EV) 59 198 M JPY 57 011 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 16,5x 14,5x
Capitalization / Revenue 0,52x 0,48x
EV / Revenue 0,40x 0,37x
EV / EBITDA 4,75x 4,13x
Yield (DPS / Price) 1,16% 1,20%
Price to book (Price / BVPS) 1,55x 1,43x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 4,67% 4,96%
Operating Leverage (Delta EBIT / Delta Sales) 3,08x 1,93x
Net Margin (Net Profit / Revenue) 3,14% 3,34%
ROA (Net Profit / Asset) 9,00% 7,30%
ROE (Net Profit / Equities) 10,8% 11,3%
Rate of Dividend 19,2% 17,5%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   4,50% 4,46%
Cash Flow / Sales 6,76% 7,27%
Capital Intensity (Assets / Sales) 0,35x 0,46x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend